Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $296,000 | $296,000 | $296,000 | $296,000 | $296,000 | $296,000 |
1 | $303,400 | $310,800 | $318,200 | $325,600 | $333,000 | $340,400 |
2 | $310,985 | $326,340 | $342,065 | $358,160 | $374,625 | $391,460 |
3 | $318,760 | $342,657 | $367,720 | $393,976 | $421,453 | $450,179 |
4 | $326,729 | $359,790 | $395,299 | $433,374 | $474,135 | $517,706 |
5 | $334,897 | $377,779 | $424,946 | $476,711 | $533,402 | $595,362 |
6 | $343,269 | $396,668 | $456,817 | $524,382 | $600,077 | $684,666 |
7 | $351,851 | $416,502 | $491,079 | $576,820 | $675,086 | $787,366 |
8 | $360,647 | $437,327 | $527,909 | $634,502 | $759,472 | $905,471 |
9 | $369,663 | $459,193 | $567,503 | $697,953 | $854,406 | $1,041,291 |
10 | $378,905 | $482,153 | $610,065 | $767,748 | $961,207 | $1,197,485 |